VECO
Veeco Instruments Inc
Price:  
36.90 
USD
Volume:  
466,768.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VECO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Veeco Instruments Inc (VECO) is 6.15 USD. This VECO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.90 USD, the upside of Veeco Instruments Inc is %.

The range of the Intrinsic Value is 3.07 - 16.04 USD

36.90 USD
Stock Price
6.15 USD
Intrinsic Value
Intrinsic Value Details

VECO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3.07 - 16.04 6.15 -83.3%
DCF (Growth 10y) 8.18 - 33.65 14.24 -61.4%
DCF (EBITDA 5y) 7.78 - 16.59 12.17 -67.0%
DCF (EBITDA 10y) 12.52 - 28.52 19.80 -46.3%
Fair Value -13.47 - -13.47 -13.47 -136.49%
P/E (11.33) - (16.48) (14.35) -138.9%
EV/EBITDA (2.21) - 3.64 0.29 -99.2%
EPV 9.30 - 15.58 12.44 -66.3%
DDM - Stable (3.79) - (14.39) (9.09) -124.6%
DDM - Multi 6.35 - 20.16 9.83 -73.4%

VECO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,080.05
Beta 1.36
Outstanding shares (mil) 56.37
Enterprise Value (mil) 2,196.21
Market risk premium 4.60%
Cost of Equity 10.66%
Cost of Debt 5.61%
WACC 10.06%